May June July Sales $136,000 $166,000 $231,000 Manufacturing costs 57,000 71,000 83,000 Selling and administrative expenses 39,000 Capital expenditures 45,000 51,000 55,000 The company expects to sell about 12% of its merchandise for cash. Of sales on account, 70% are expected to be collected in the month following the sale and the remainder the following month (second month following sale). Depreciation, insurance, and property tax expense represent $7,000 of the estimated monthly manufacturing costs. The annual insurance premium is paid in September, and the annual property taxes are paid in November. Of the remainder of the manufacturing costs, 80% are expected to be paid in the month in which they are incurred and the balance in the following month. Current assets as of May 1 include cash of $52,000, marketable securities of $73,000, and accounts receivable of $151,700 ($119,000 from April sales and $32,700 from March sales). Sales on account for March and April were $109,000 and $119,000, respectively. Current liabilities as of May 1 include $11,000 of accounts payable incurred in April for manufacturing costs. All selling and administrative expenses are paid in cash in the period they are incurred. An estimated income tax payment of $20,000 will be made in June. Sonoma's regular quarterly dividend of $7,000 is expected to be declared in June and paid in July. Management wants to maintain a minimum cash balance of $41,000. Required: 1. Prepare a monthly cash budget and supporting schedules for May, June, and July. Input all amounts as positive values except overall cash decrease and deficiency which should be indicated with a minus sign. Sonoma Housewares Inc. Cash Budget For the Three Months Ending July 31 May June July Estimated cash receipts from: Cash sales 16,320 19,920 Collection of accounts receivable 116,000 119,476 Total cash receipts 132,320 139,396 Estimated cash payments for: Manufacturing costs Selling and administrative expenses 39,000 45,000 51,000 Capital expenditures 55,000 Other purposes: Income tax Dividends 20,000 7,000 -